| Artemis Natural Homes | ||||||||
| Revenue Projections | ||||||||
| Years 1 to 5 | ||||||||
| ($) | ||||||||
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||||
| Units Sold | 1 | 3 | 5 | 7 | 8 | |||
| Average Price per SF | $85 | $85 | $85 | $85 | $85 | |||
| Average Size per unit | 1,200 | 1,400 | 1,400 | 1,600 | 1,600 | |||
| Price per Unit | $102,000 | $119,000 | $119,000 | $136,000 | $136,000 | |||
| Net Revenue | $102,000 | $357,000 | $595,000 | $952,000 | $1,088,000 | |||